Org.nr 889 100 532 2011 → 2012 Year-over-year analysis

AD HOLDING OSLO AS: årsregnskap 2012 vs 2011

Weaker earnings

approved 2013-06-18; registry 2013-06-24; journal 2013 477928

Full company analysis · All year comparisons

What changed

Comparing Årsregnskap 2012 with 2011 for AD HOLDING OSLO AS. Revenue 0 NOK → 122.5k NOK. Net result +737.2k NOK → +110.0k NOK. Equity 1.41m NOK → 1.22m NOK.

On the constructive side: revenue rose; cash rose. Pressures included: net result weakened; equity eroded; current ratio dropped below 1×.

Also worth watching: book investments changed. All figures are taken from the published annual accounts for AD HOLDING OSLO AS.

Scorecard

Revenue
0 NOK 122.5k NOK
—
Operating result
+26.0k NOK n/m
—
Net result
+737.2k NOK +110.0k NOK
-85.1%
Equity
1.41m NOK 1.22m NOK
-13.4%
Cash
15.0k NOK 17.6k NOK
+17.6%
Total assets
3.89m NOK 3.27m NOK
-16.0%

What improved

  • ↑

    Revenue rose

    Operating income / revenue moved from 0 NOK to 122.5k NOK. Calculated

  • ↑

    Cash rose

    Bank deposits 15.0k NOK → 17.6k NOK (+17.6% YoY). Calculated

What deteriorated

  • ↓

    Net result weakened

    Net result +737.2k NOK → +110.0k NOK. Calculated

  • ↓

    Equity eroded

    Book equity 1.41m NOK → 1.22m NOK (equity ratio 36.3% → 37.4%). Calculated

  • ↓

    Current ratio dropped below 1×

    Current ratio 10.17× → 0.62× — short-term liabilities now exceed liquid/current assets on the published lines. Calculated

Things to notice

  • ·

    Book investments changed

    Investment / intangible book value 678.0k NOK → 388.0k NOK. Reported fact